Home › 27 Harlow St, Worcester MA 01605 › Analyze
Property Analyzer
27 Harlow St, Worcester MA 01605 — $874,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Harlow St, Worcester MA 01605
$874,999 · 3 units · MLS# 73469210
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,400 (3 units)
Acquisition & financing (one-time)
Down payment%· $218,750 down
Operating (recurring)
Results
Gross scheduled income$64,800/yr
Net operating income (NOI)$32,170/yr
Cap rate3.7%
GRM13.5
Loan amount$656,249
Mortgage (P&I)$4,366/mo
Cash invested (down + CapEx)$218,750
Annual cash flow$-20,223
Cash-on-cash return-9.2%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.